investorscraft@gmail.com

Intrinsic Value of Associated Banc-Corp (ASB)

Previous Close$25.86
Intrinsic Value
Upside potential
Previous Close
$25.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Associated Banc-Corp operates as a diversified financial services company, primarily serving customers in the Midwest through its banking and wealth management segments. The company generates revenue through interest income from loans and investments, fee-based services, and wealth management solutions. Its core offerings include commercial and retail banking, treasury management, and trust services, positioning it as a regional player with a focus on middle-market businesses and affluent individuals. The bank maintains a competitive edge through localized expertise and relationship-driven client service, differentiating itself from larger national competitors. Its market position is reinforced by a stable deposit base and a disciplined approach to credit risk management, allowing it to navigate economic cycles effectively. While not a dominant national player, Associated Banc-Corp has carved out a resilient niche in its regional markets, supported by a diversified revenue mix and a conservative growth strategy.

Revenue Profitability And Efficiency

Associated Banc-Corp reported revenue of $1.03 billion for the period, with net income of $123.1 million, reflecting a net margin of approximately 12%. Diluted EPS stood at $0.72, while operating cash flow was robust at $580.2 million, indicating efficient cash generation. Capital expenditures were modest at $44.9 million, suggesting disciplined reinvestment in operations. The company’s profitability metrics align with regional banking peers, though interest rate sensitivity remains a key factor.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by a balanced mix of net interest income and fee-based revenue, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. Shareholder returns are reinforced by a dividend payout ratio of approximately 138% of diluted EPS, indicating a commitment to returning capital despite elevated payouts relative to earnings. Capital efficiency appears stable, though further scrutiny of loan book quality would enhance the assessment.

Balance Sheet And Financial Health

Associated Banc-Corp maintains a solid liquidity position with $997.6 million in cash and equivalents, against total debt of $3.16 billion. The debt level is manageable given the company’s cash flow generation and regional banking profile. The balance sheet reflects a traditional banking structure, with a focus on maintaining adequate capital ratios and liquidity buffers to withstand economic volatility.

Growth Trends And Dividend Policy

The company’s growth trajectory appears moderate, with revenue and earnings reflecting the challenges of a competitive banking environment. Its dividend policy is notable, with a $0.99 per share annual payout, signaling a focus on income-oriented investors. However, the payout ratio suggests limited near-term dividend growth unless earnings expand meaningfully. Loan book growth and deposit acquisition trends would provide further clarity on future prospects.

Valuation And Market Expectations

With a market capitalization derived from 151.9 million shares outstanding, the bank’s valuation likely reflects its regional focus and current earnings profile. Investors appear to price in steady but unspectacular growth, with dividend yield being a key attraction. Comparative valuation against peers would help contextualize whether the stock is fairly valued given its risk-return profile.

Strategic Advantages And Outlook

Associated Banc-Corp’s strategic advantages lie in its regional expertise, diversified revenue streams, and conservative risk management. The outlook hinges on its ability to maintain net interest margins amid fluctuating rates while growing fee income. Economic conditions in its core markets will be critical, but the company’s established presence and disciplined approach position it to weather cyclical challenges.

Sources

Company filings (10-K, investor presentations), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount